Beurs gesloten -
Sao Paulo
22:06:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
7,47
BRL
|
-1,19%
|
|
-0,27%
|
-20,70%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
9.070
|
7.460
|
5.092
|
3.096
|
6.553
|
5.196
|
-
|
-
|
Bedrijfswaarde
1 |
15.788
|
14.565
|
12.839
|
3.096
|
6.553
|
20.451
|
23.067
|
25.032
|
K/w-verhouding
|
-49,4
x
|
-17,6
x
|
12,6
x
|
12,7
x
|
11,5
x
|
6,56
x
|
5,89
x
|
6,99
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
4,5%
|
3,87%
|
4,22%
|
Marktkapitalisatie/omzet
|
3,08
x
|
1,87
x
|
1,46
x
|
0,87
x
|
1,07
x
|
0,83
x
|
0,79
x
|
0,8
x
|
Bedrijfswaarde/omzet
|
5,36
x
|
3,64
x
|
3,68
x
|
0,87
x
|
1,07
x
|
3,28
x
|
3,52
x
|
3,87
x
|
Bedrijfswaarde/EBITDA
|
7,77
x
|
7,14
x
|
5,52
x
|
1,34
x
|
2,29
x
|
4,71
x
|
4,83
x
|
5,3
x
|
Bedrijfswaarde/FCF
|
40,3
x
|
39,6
x
|
-26,8
x
|
-
|
-
|
-19,6
x
|
563
x
|
-190
x
|
FCF Yield
|
2,48%
|
2,53%
|
-3,73%
|
-
|
-
|
-5,09%
|
0,18%
|
-0,53%
|
Price to Book
|
19,9
x
|
133
x
|
2,4
x
|
-
|
-
|
1,32
x
|
1,35
x
|
1,22
x
|
Aantal aandelen (in duizenden)
|
556.463
|
557.986
|
695.621
|
695.621
|
695.621
|
695.621
|
-
|
-
|
Referentieprijs
2 |
16,30
|
13,37
|
7,320
|
4,450
|
9,420
|
7,470
|
7,470
|
7,470
|
Datum van publicatie
|
18/02/20
|
10/03/21
|
14/03/22
|
16/03/23
|
13/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.945
|
4.000
|
3.488
|
3.572
|
6.121
|
6.234
|
6.551
|
6.472
|
EBITDA
1 |
2.033
|
2.038
|
2.327
|
2.305
|
2.863
|
4.343
|
4.775
|
4.725
|
Bedrijfsresultaat (EBIT)
1 |
1.265
|
924,6
|
1.568
|
1.542
|
2.783
|
3.365
|
3.482
|
3.275
|
Operationele Marge
|
42,94%
|
23,12%
|
44,95%
|
43,18%
|
45,46%
|
53,97%
|
53,15%
|
50,61%
|
Resultaat voor belastingen (EBT)
1 |
95,62
|
79,07
|
652,5
|
510,3
|
1.281
|
1.483
|
1.596
|
1.243
|
Nettowinst (verlies)
1 |
-185,5
|
-424
|
372
|
245,7
|
569,6
|
775,6
|
882,5
|
743,8
|
Nettomarge
|
-6,3%
|
-10,6%
|
10,67%
|
6,88%
|
9,31%
|
12,44%
|
13,47%
|
11,49%
|
WPA
2 |
-0,3300
|
-0,7599
|
0,5826
|
0,3500
|
0,8188
|
1,139
|
1,268
|
1,069
|
Free Cash Flow
1 |
391,8
|
368,2
|
-479,3
|
-
|
-
|
-1.042
|
41
|
-132
|
FCF-marge
|
13,3%
|
9,21%
|
-13,74%
|
-
|
-
|
-16,71%
|
0,63%
|
-2,04%
|
Kasstroomconversie (ebitda)
|
19,27%
|
18,06%
|
-
|
-
|
-
|
-
|
0,86%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
4,65%
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
0,3360
|
0,2894
|
0,3150
|
Datum van publicatie
|
18/02/20
|
10/03/21
|
14/03/22
|
16/03/23
|
13/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
923
|
872,5
|
769,6
|
764,1
|
886,3
|
1.152
|
1.130
|
1.282
|
1.440
|
2.268
|
1.524
|
1.508
|
1.565
|
1.549
|
EBITDA
1 |
636,4
|
544,7
|
475,8
|
463,1
|
557
|
809,2
|
804,6
|
918,2
|
1.034
|
1.106
|
1.087
|
1.063
|
1.103
|
1.154
|
Bedrijfsresultaat (EBIT)
1 |
455,1
|
346,4
|
317,9
|
289,6
|
379,9
|
347,3
|
601,7
|
683,9
|
813,2
|
683,8
|
822,1
|
795,4
|
835,7
|
862,3
|
Operationele Marge
|
49,31%
|
39,71%
|
41,3%
|
37,91%
|
42,86%
|
30,14%
|
53,25%
|
53,33%
|
56,48%
|
30,15%
|
53,94%
|
52,74%
|
53,41%
|
55,66%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
53,15
|
3,235
|
194,9
|
259
|
258,6
|
279,9
|
434
|
308,2
|
363,7
|
357,7
|
390,7
|
416,1
|
Nettowinst (verlies)
1 |
141,7
|
12,97
|
11,82
|
-13,06
|
121,2
|
108,6
|
112,7
|
123,7
|
230,3
|
117,7
|
186,1
|
165,9
|
192,9
|
208
|
Nettomarge
|
15,35%
|
1,49%
|
1,54%
|
-1,71%
|
13,67%
|
9,42%
|
9,98%
|
9,65%
|
15,99%
|
5,19%
|
12,21%
|
11%
|
12,32%
|
13,43%
|
WPA
2 |
0,2000
|
0,002600
|
0,0229
|
-0,0200
|
0,1800
|
0,1600
|
0,1600
|
0,1700
|
0,3100
|
0,1692
|
0,2631
|
0,2599
|
0,2938
|
0,3035
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,0579
|
0,0569
|
0,0689
|
0,0770
|
Datum van publicatie
|
25/10/21
|
14/03/22
|
5/05/22
|
28/07/22
|
7/11/22
|
16/03/23
|
9/05/23
|
31/07/23
|
9/11/23
|
13/03/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.717
|
7.105
|
7.747
|
-
|
-
|
15.255
|
17.870
|
19.836
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,304
x
|
3,485
x
|
3,329
x
|
-
|
-
|
3,512
x
|
3,742
x
|
4,198
x
|
Free Cash Flow
1 |
392
|
368
|
-479
|
-
|
-
|
-1.042
|
41
|
-132
|
ROE (netto-inkomsten/eigen vermogen)
|
-33,9%
|
-166%
|
34,2%
|
-
|
-
|
25,1%
|
20,9%
|
14,8%
|
ROA (netto-inkomsten/totale activa)
|
-1,72%
|
-3,75%
|
2,71%
|
-
|
-
|
2,99%
|
2,52%
|
1,75%
|
Totale activa
1 |
10.782
|
11.318
|
13.744
|
-
|
-
|
25.941
|
35.074
|
42.478
|
Nettoactief per aandeel
2 |
0,8200
|
0,1000
|
3,050
|
-
|
-
|
5,650
|
5,530
|
6,130
|
Cashflow per aandeel
2 |
2,520
|
2,640
|
2,970
|
-
|
-
|
2,370
|
3,200
|
-
|
Capex
1 |
1.012
|
1.103
|
2.352
|
-
|
4.182
|
4.145
|
3.736
|
4.085
|
Capex/omzet
|
34,36%
|
27,58%
|
67,44%
|
-
|
68,32%
|
66,49%
|
57,02%
|
63,11%
|
Datum van publicatie
|
18/02/20
|
10/03/21
|
14/03/22
|
16/03/23
|
13/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
7,47
BRL Gemiddelde koersdoel
10,61
BRL Spread / Gemiddelde doel +42,01% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -20,70% | 1,01 mld. | | -9,26% | 25,09 mld. | | +0,22% | 20,21 mld. | | +17,30% | 10,79 mld. | | +11,54% | 7,27 mld. | | +9,97% | 6,98 mld. | | +5,41% | 6,49 mld. | | +33,00% | 6,17 mld. | | -11,92% | 4,91 mld. | | -10,73% | 4,88 mld. |
Snelwegbeheerders
|